Signed in as:
filler@godaddy.com
Signed in as:
filler@godaddy.com
This 2023 budget for the Springmill Crossing POA was reviewed and approved during the
December 6, 2022 board meeting after board debate. This budget is made possible by your $500 annual dues.
$166,000 — Member Dues ($500 x 332 homes)
960 — Cross-Talk Advertising Income
750 — Title Company Closing Cost Fees ($75 per closing)
12 — Interest Income
$167,722 — Total cash inflows
$51,927 — Grounds Maintenance
44,692 — Pool Management
15,000 — Repairs and Improvements (Grounds)
15,000 — Pool Maintenance/Repairs (New Bathroom/Pump Room Doors; Concrete Repairs)
13,400 — Utilities (Electricity, Gas, Phone, Trash, Water)
11,981 — Insurance (Property and D&O)
5,500 — Snow Removal
2,500 — Misc. Expenses (Postage, PO Box, Supplies)
2,000 — Legal
2,000 — Social
1,000 — Tennis and Pickleball Courts
600 — Mailbox Repairs
112 — Taxes
$165,712 — Total cash outflows:
This 2022 operating budget for the Springmill Crossing POA was reviewed, debated, and approved by unanimous vote during the December 7, 2021 POA board meeting. This year’s more notable expenses include replacement of two Spring Mill entrance trees and another on Spring Mill Rd., replacement of pool bldg. siding, replacement of pool privacy screens, adding two pickleball courts to an existing tennis court, printing of the biennial neighborhood directory, improved flower density at the entrances after a 2021 experiment, and a chemical price increase for pool mgmt.
$166,000 – Member Dues ($500 x 332 Homes)
800 – Cross-Talk Advertising Income
750 – Title Company Closing Cost Fees ($75 Per Closing)
25 – Interest Income
$167,575 – Total Cash Inflow
$47,340 – Grounds Maintenance
44,692 – Pool Management
12,700 – Utilities (Electricity, Gas, Phone, Trash, Water)
12,500 – Repairs and Improvements (Grounds)
10,538 – Insurance (Property and D&O)
6,000 – Pool Maintenance & Repairs (Exterior Siding, Bathroom Screens)
5,500 – Snow Removal
2,750 – Misc. Expenses (Postage, PO Box, Supplies, Biennial Directory)
2,100 – Tennis Courts (Pickleball Court Lines and Portable Nets)
2,000 – Legal
2,000 – Social
600 – Mailbox repairs
87 – Taxes
$149,184 – Total cash outflows:
This 2021 operating budget for the Springmill Crossing POA was reviewed, debated, and approved by unanimous vote during the December 1 POA board meeting. This year’s major repair and capital projects will include renovation of the 136th St. entrance structures (adding limestone caps and tuck pointing the mortar as was completed at the Spring Mill Rd. entrance in Spring 2020), re-landscaping each entrance, replacing the toilet dividers and re-coating the floors in the pool bathrooms, and planting trees by the pool parking lot. This budget is made possible by your $500 annual dues.
$166,000 – Member dues ($500 x 332 homes)
1,000 – Cross-Talk advertising income
1,000 – Title company closing cost fees ($75 per closing)
65 – Interest income
$168,065 – Total cash inflow
$50,000 – Grounds maintenance
38,863 – Pool management
26,000 – Capital project (136th St. Limestone Caps):
15,000 – Pool maintenance and repairs (Bathroom Projects)
12,050 – Utilities (Electricity, Gas, Phone, Trash, Water)
10,538 – Insurance
10,000 – Repairs and improvements (Grounds)
5,500 – Snow removal
2,938 – Legal
2,200 – Misc. expenses (Postage, PO Box, Supplies)
2,000 – Social
1,000 – Mailbox repairs
100 – Taxes
60 – Tennis courts
$176,249 – Total cash outflows:
We use cookies to analyze website traffic and optimize your website experience. By accepting our use of cookies, your data will be aggregated with all other user data.